[CMSB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 170.22%
YoY- 52.9%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 490,989 1,673,898 1,169,668 756,601 373,239 1,416,841 984,091 -37.12%
PBT 95,010 341,452 269,018 164,839 66,191 294,894 186,152 -36.16%
Tax -23,996 -75,844 -59,348 -40,865 -18,489 -79,346 -49,697 -38.48%
NP 71,014 265,608 209,670 123,974 47,702 215,548 136,455 -35.32%
-
NP to SH 57,423 221,335 177,392 105,103 38,896 175,072 109,733 -35.08%
-
Tax Rate 25.26% 22.21% 22.06% 24.79% 27.93% 26.91% 26.70% -
Total Cost 419,975 1,408,290 959,998 632,627 325,537 1,201,293 847,636 -37.41%
-
Net Worth 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 12.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 87,831 15,470 15,426 - 56,628 16,565 -
Div Payout % - 39.68% 8.72% 14.68% - 32.35% 15.10% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,862,086 1,797,959 1,773,919 1,727,720 1,697,033 1,625,576 1,557,201 12.67%
NOSH 1,040,271 1,033,309 1,031,348 1,028,405 339,406 333,109 331,319 114.57%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.46% 15.87% 17.93% 16.39% 12.78% 15.21% 13.87% -
ROE 3.08% 12.31% 10.00% 6.08% 2.29% 10.77% 7.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.20 161.99 113.41 73.57 109.97 425.34 297.02 -70.69%
EPS 5.52 21.42 17.20 10.22 11.46 17.52 33.12 -69.74%
DPS 0.00 8.50 1.50 1.50 0.00 17.00 5.00 -
NAPS 1.79 1.74 1.72 1.68 5.00 4.88 4.70 -47.48%
Adjusted Per Share Value based on latest NOSH - 1,034,694
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.70 155.80 108.87 70.42 34.74 131.88 91.60 -37.12%
EPS 5.34 20.60 16.51 9.78 3.62 16.30 10.21 -35.11%
DPS 0.00 8.18 1.44 1.44 0.00 5.27 1.54 -
NAPS 1.7332 1.6735 1.6511 1.6081 1.5796 1.513 1.4494 12.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.50 3.96 4.35 3.73 9.80 6.87 5.08 -
P/RPS 9.53 2.44 3.84 5.07 8.91 1.62 1.71 214.66%
P/EPS 81.52 18.49 25.29 36.50 85.51 13.07 15.34 204.83%
EY 1.23 5.41 3.95 2.74 1.17 7.65 6.52 -67.14%
DY 0.00 2.15 0.34 0.40 0.00 2.47 0.98 -
P/NAPS 2.51 2.28 2.53 2.22 1.96 1.41 1.08 75.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 26/11/14 27/08/14 14/05/14 26/02/14 28/11/13 -
Price 5.37 4.29 4.45 4.19 9.86 7.51 5.90 -
P/RPS 11.38 2.65 3.92 5.70 8.97 1.77 1.99 220.12%
P/EPS 97.28 20.03 25.87 41.00 86.04 14.29 17.81 210.47%
EY 1.03 4.99 3.87 2.44 1.16 7.00 5.61 -67.72%
DY 0.00 1.98 0.34 0.36 0.00 2.26 0.85 -
P/NAPS 3.00 2.47 2.59 2.49 1.97 1.54 1.26 78.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment